[ZELAN] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[ZELAN] ZELAN BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 27.94%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
ZELAN's Result
ZELAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 477,126 257,189 160,666 147,559 140,686 82 0 -
PBT 33,978 57,210 32,418 28,050 22,868 3,181 1,135 73.44%
Tax -6,813 -6,333 -5,319 -6,859 -8,525 -524 239 -
NP 27,165 50,877 27,099 21,191 14,343 2,657 1,374 62.16%
-
NP to SH 21,926 50,400 26,679 20,879 14,343 2,657 1,374 56.63%
-
Tax Rate 20.05% 11.07% 16.41% 24.45% 37.28% 16.47% -21.06% -
Total Cost 449,961 206,312 133,567 126,368 126,343 -2,575 -1,374 -
-
Net Worth 721,472 1,013,631 735,292 487,458 431,135 244,022 242,431 19.32%
Dividend
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 28,182 40,826 14,086 14,088 - - - -
Div Payout % 128.53% 81.01% 52.80% 67.48% - - - -
Equity
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 721,472 1,013,631 735,292 487,458 431,135 244,022 242,431 19.32%
NOSH 563,650 563,128 281,721 281,767 281,787 61,934 61,844 43.04%
Ratio Analysis
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 5.69% 19.78% 16.87% 14.36% 10.20% 3,240.24% 0.00% -
ROE 3.04% 4.97% 3.63% 4.28% 3.33% 1.09% 0.57% -
Per Share
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 84.65 45.67 57.03 52.37 49.93 0.13 0.00 -
EPS 3.89 8.95 9.47 7.41 5.09 4.29 2.22 9.51%
DPS 5.00 7.25 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.80 2.61 1.73 1.53 3.94 3.92 -16.58%
Adjusted Per Share Value based on latest NOSH - 281,767
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 56.47 30.44 19.02 17.46 16.65 0.01 0.00 -
EPS 2.60 5.97 3.16 2.47 1.70 0.31 0.16 57.09%
DPS 3.34 4.83 1.67 1.67 0.00 0.00 0.00 -
NAPS 0.8539 1.1997 0.8703 0.5769 0.5103 0.2888 0.2869 19.32%
Price Multiplier on Financial Quarter End Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 30/09/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 1.41 5.65 1.91 1.38 1.61 1.91 1.28 -
P/RPS 1.67 12.37 3.35 2.64 3.22 1,442.63 0.00 -
P/EPS 36.25 63.13 20.17 18.62 31.63 44.52 57.61 -7.23%
EY 2.76 1.58 4.96 5.37 3.16 2.25 1.74 7.76%
DY 3.55 1.28 2.62 3.62 0.00 0.00 0.00 -
P/NAPS 1.10 3.14 0.73 0.80 1.05 0.48 0.33 21.53%
Price Multiplier on Announcement Date
30/09/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 10/11/08 27/09/07 25/09/06 29/09/05 15/09/04 24/09/03 27/09/02 -
Price 1.35 6.25 2.00 1.57 1.40 1.92 1.05 -
P/RPS 1.59 13.68 3.51 3.00 2.80 1,450.18 0.00 -
P/EPS 34.70 69.83 21.12 21.19 27.50 44.76 47.26 -4.88%
EY 2.88 1.43 4.74 4.72 3.64 2.23 2.12 5.08%
DY 3.70 1.16 2.50 3.18 0.00 0.00 0.00 -
P/NAPS 1.05 3.47 0.77 0.91 0.92 0.49 0.27 24.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment